COLTENE Holding AG
SIX:CLTN.SW
56.4 (CHF) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 27.859 | 18.36 | 23.441 | 24.224 | 25.338 | 25.733 | 28.248 | 38.473 | 36.163 | 22.964 | 20.482 | 20.901 | 9.701 | 22.04 | 10.387 | 21.57 | 8.729 | 14.644 | 8.811 | 18.277 | 6.156 | 6.509 | 4.521 | 4 | 3.319 | 3.128 | 3.936 | 4.133 | 5.384 | 5.88 | 13.183 | 11.121 |
Kortetermijnbeleggingen
| 0 | 0.06 | 0 | 0.064 | 0 | 0.297 | 0 | 0.355 | 0 | 0.485 | 0 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 27.859 | 18.36 | 23.441 | 24.224 | 25.338 | 25.733 | 28.248 | 38.473 | 36.163 | 22.964 | 20.482 | 20.901 | 9.701 | 22.04 | 10.387 | 21.57 | 8.729 | 14.644 | 8.811 | 18.277 | 6.156 | 6.509 | 4.521 | 4 | 3.319 | 3.128 | 3.936 | 4.133 | 5.384 | 5.88 | 13.183 | 11.121 |
Nettovorderingen
| 39.797 | 38.789 | 41.283 | 41.081 | 38.729 | 36.969 | 41.006 | 40.709 | 34.384 | 53.592 | 49.524 | 52.466 | 33.144 | 37.068 | 31.439 | 33.426 | 29.111 | 29.993 | 29.059 | 34.817 | 30.147 | 30.001 | 29.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 59.026 | 59.175 | 62.29 | 62.816 | 69.728 | 59.797 | 65.181 | 51.344 | 64.523 | 58.318 | 56.556 | 55.552 | 36.629 | 31.551 | 31.853 | 30.822 | 34.175 | 29.938 | 28.963 | 29.632 | 28.39 | 29.692 | 38.636 | 34.234 | 35.517 | 29.938 | 32.778 | 32.469 | 28.542 | 27.296 | 38.19 | 32.294 |
Overige vlottende activa
| 3.241 | 1.78 | 2.519 | 2.158 | 4.888 | 8.458 | 4.239 | 5.054 | 37.337 | 57.062 | 56.414 | 64.458 | 37.265 | 40.483 | 35.511 | 36.007 | 33.56 | 33.021 | 33.706 | 38.153 | 34.214 | 32.838 | 34.587 | 35.104 | 33.113 | 34.073 | 35.647 | 36.985 | 36.75 | 38.238 | 40.95 | 43.09 |
Totaal vlottende activa
| 131.847 | 118.104 | 129.533 | 133.135 | 138.683 | 130.957 | 138.674 | 135.58 | 138.023 | 138.344 | 133.452 | 140.911 | 83.595 | 94.074 | 77.751 | 88.399 | 76.464 | 77.603 | 71.48 | 86.062 | 68.76 | 69.039 | 77.744 | 73.338 | 71.949 | 67.139 | 72.361 | 73.587 | 70.676 | 71.414 | 92.323 | 86.505 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 48.702 | 47.848 | 48.851 | 48.64 | 49.363 | 49.193 | 49.238 | 47.235 | 48.117 | 47.453 | 45.521 | 42.452 | 30.268 | 28.413 | 27.293 | 29.958 | 29.51 | 29.345 | 28.158 | 30.168 | 29.133 | 29.648 | 28.713 | 28.72 | 29.836 | 30.54 | 29.078 | 31.68 | 32.373 | 32.978 | 33.825 | 31.118 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.732 | 0 | 0.974 | 0 | 172.768 | 42.461 | 39.763 | 38.242 | 38.078 | 0 | 37.089 | 0 | 40.471 | 0 | 39.693 | 0 | 40.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 6.151 | 6.35 | 6.035 | 6.241 | 5.371 | 4.911 | 3.949 | 3.595 | 2.597 | 2.397 | 4.065 | 234.859 | 5.935 | 43.191 | 42.076 | 41.551 | 41.301 | 40.814 | 40.284 | 45.587 | 45.806 | 45.874 | 47.698 | 47.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.17 |
Goodwill en immateriële activa
| 6.151 | 6.35 | 6.035 | 6.241 | 5.371 | 4.911 | 3.949 | 3.595 | 2.597 | 2.397 | 4.065 | 234.859 | 48.396 | 43.191 | 42.076 | 41.551 | 41.301 | 40.814 | 40.284 | 45.587 | 45.806 | 45.874 | 47.698 | 47.629 | 48.171 | 48.927 | 47.614 | 50.31 | 42.158 | 43.615 | 43.938 | 43.17 |
Langetermijnbeleggingen
| 0.362 | 0.337 | 0.362 | 0.371 | 0.386 | 0.367 | 0.546 | 0.355 | 0.384 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.001 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2.697 | 4.874 | 2.322 | 2.21 | 0.937 | 1.31 | 0.914 | 0.866 | 1.416 | 1.245 | 1.534 | 1.609 | 1.025 | 1.24 | 0.471 | 0.48 | 1.913 | 1.405 | 2.547 | 2.809 | 2.368 | 2.287 | 3.017 | 3.055 | 3.048 | 3.255 | 3.348 | 3.106 | 1.466 | 1.428 | 0.693 | 0.674 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.394 | 0.391 | 0.4 | 0.393 | 0.402 | 0.004 | 0.022 | 0.02 | 0.026 | 0.021 | 0 | 0.01 | 0 | 0.019 | 0.026 | 0.026 | 0.012 | 0.005 | 6.691 | 7.743 | 0.212 | 0.005 |
Totaal niet-vlottende activa
| 57.912 | 59.409 | 57.57 | 57.462 | 56.057 | 55.781 | 54.647 | 52.051 | 52.514 | 51.485 | 51.514 | 279.311 | 80.089 | 73.237 | 70.242 | 71.993 | 72.746 | 71.584 | 71.015 | 78.585 | 77.325 | 77.82 | 79.447 | 79.423 | 81.081 | 82.748 | 80.052 | 85.101 | 82.688 | 85.764 | 78.668 | 74.967 |
Totaal activa
| 189.759 | 177.513 | 187.103 | 190.597 | 194.74 | 186.738 | 193.321 | 187.631 | 190.537 | 189.829 | 184.966 | 420.222 | 163.684 | 167.311 | 147.993 | 160.392 | 149.21 | 149.187 | 142.495 | 164.647 | 146.085 | 146.859 | 157.191 | 152.761 | 153.03 | 149.887 | 152.413 | 158.688 | 153.364 | 157.178 | 170.991 | 161.472 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||
Crediteuren
| 11.4 | 11.146 | 9.437 | 8.306 | 12.115 | 12.143 | 7.424 | 7.69 | 7.641 | 11.888 | 9.273 | 12.43 | 6.711 | 6.506 | 5.081 | 4.698 | 5.353 | 4.883 | 4.362 | 5.941 | 4.078 | 4.668 | 5.552 | 6.506 | 7.864 | 5.601 | 4.727 | 8.612 | 6.993 | 6.069 | 6.864 | 8.057 |
Kortlopende schulden
| 52 | 45 | 50 | 47.072 | 54.672 | 42.843 | 58.404 | 59.962 | 78.658 | 59.286 | 65.415 | 44.991 | 12.694 | 8.281 | 8.03 | 12.921 | 14.961 | 13.78 | 18.447 | 20.802 | 21.969 | 16.828 | 32.66 | 0 | 30.108 | 30.177 | 42.116 | 34.072 | 28.191 | 22.879 | 43.406 | 2.64 |
Belastingschulden
| 0 | 0.697 | 0 | 2.559 | 0 | 1.218 | 0 | 4.688 | 0 | 2.456 | 0 | 3.964 | 2.713 | 4.119 | 2.42 | 2.514 | 1.103 | 2.745 | 1.573 | 2.534 | 1.419 | 2.382 | 1.452 | 2.51 | 1.706 | 0.761 | 1.813 | 1.553 | 2.099 | 2.827 | 2.111 | 3.983 |
Uitgestelde opbrengsten
| 15.11 | 0.697 | -50 | 0.271 | -54.672 | 18.163 | -58.404 | 20.278 | 14.876 | 19.769 | 14.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 5.981 | 16.79 | 71.896 | 17.426 | 75.272 | 1.238 | 83.895 | 3.081 | 6.24 | 2.24 | 9.897 | 32.832 | 14.739 | 16.569 | 13.807 | 13.854 | 11.338 | 12.42 | 11.156 | 14.984 | 11.155 | 13.341 | 12.732 | 38.806 | 12.985 | 11.82 | 12.885 | 11.123 | 12.276 | 10.61 | 13.098 | 31.486 |
Totaal kortlopende verplichtingen
| 84.491 | 73.633 | 81.333 | 73.075 | 87.387 | 74.387 | 91.319 | 91.011 | 107.415 | 93.183 | 99.051 | 90.253 | 34.144 | 31.356 | 26.918 | 31.473 | 31.652 | 31.083 | 33.965 | 41.727 | 37.202 | 34.837 | 50.944 | 45.312 | 50.957 | 47.598 | 59.728 | 53.807 | 47.46 | 39.558 | 63.368 | 42.183 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0.011 | 0.075 | 0.202 | 0.377 | 0.422 | 0.51 | 0.916 | 0.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | -0.011 | 0 | -0.202 | 64.168 | 83.826 | 68.199 | 69.923 | 35.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.821 | 4.692 | 2.512 | 2.877 | 1.742 | 2.273 | 2.936 | 3.107 | 2.051 | 2.465 | 3.849 | 20.617 | 7.698 | 7.236 | 7.818 | 8.212 | 7.7 | 7.32 | 8.602 | 9.5 | 8.885 | 8.648 | 8.713 | 9.319 | 6.298 | 6.615 | 5.572 | 6.29 | 6.062 | 6.026 | 5.276 | 5.224 |
Overige niet-vlottende verplichtingen
| 2.457 | 2.314 | 2.469 | 2.461 | 2.592 | 2.604 | 3.321 | -61.266 | -81.434 | -65.738 | -67.51 | -23.622 | 5.819 | 7.014 | 8.464 | 8.456 | 11.439 | 9.206 | 9.85 | 9.303 | 5.728 | 5.724 | 5.352 | 1.27 | 0.973 | 1.082 | 0.694 | 0.743 | 0.843 | 0.868 | 0.914 | 0.904 |
Totaal niet-vlottende verplichtingen
| 5.278 | 7.006 | 4.981 | 5.338 | 4.334 | 4.952 | 6.257 | 6.386 | 4.865 | 5.436 | 7.178 | 33.799 | 13.517 | 14.25 | 16.282 | 16.668 | 19.139 | 16.526 | 18.452 | 18.803 | 14.613 | 14.372 | 14.065 | 10.589 | 7.271 | 7.697 | 6.266 | 7.033 | 6.905 | 6.894 | 6.19 | 6.128 |
Totaal passiva
| 89.769 | 80.639 | 86.314 | 78.413 | 91.721 | 79.339 | 97.576 | 97.397 | 112.28 | 98.619 | 106.229 | 124.052 | 47.661 | 45.606 | 43.2 | 48.141 | 50.791 | 47.609 | 52.417 | 60.53 | 51.815 | 49.209 | 65.009 | 55.901 | 58.228 | 55.295 | 65.994 | 60.84 | 54.365 | 46.452 | 69.558 | 48.311 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.392 | 0 | 33.864 | 0 | 32.688 | 0 | 35.326 | 0 | 31.358 | 0 | 28.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.598 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 0.421 | 0.421 | 0.421 | 0.414 | 0.415 | 0.415 | 0.415 | 0.415 | 0.415 | 0.415 |
Ingehouden winsten
| 21.035 | 10.618 | 4.152 | 224.55 | -13.328 | -28.663 | -40.317 | -63.758 | -75.735 | -71.746 | -84.219 | 155.24 | 146.999 | 152.816 | 138.289 | 143.585 | 130.862 | 134.664 | 124.982 | 132.246 | 125.206 | 128.925 | 120.387 | 126.224 | 122.484 | 121.84 | 117.913 | 123.475 | 116.736 | 127.051 | 114.956 | 128.542 |
Overige gereserveerde algehele resultaten
| 78.372 | 85.664 | 91.499 | 112.955 | 117.886 | 134.393 | 136.496 | -69.763 | 150.06 | -70.024 | 162.796 | -69.792 | -31.392 | -66.751 | -33.864 | -65.446 | -32.688 | -61.713 | -35.326 | -59.192 | -31.358 | -54.182 | -28.626 | -51.54 | 0 | -50.862 | 0 | -47.531 | 0 | -49.42 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -0.015 | -0.006 | 4.54 | -225.919 | -2.137 | 1.071 | -1.032 | 223.157 | 3.334 | 232.382 | -0.438 | 210.124 | -31.398 | 35.218 | -33.918 | 33.69 | -32.865 | 28.205 | -35.326 | 30.641 | -31.358 | 22.485 | -28.626 | 21.755 | -28.103 | 23.2 | -31.909 | 21.489 | -18.152 | 32.68 | -13.938 | -15.796 |
Totaal eigen vermogen van aandeelhouders
| 99.99 | 96.874 | 100.789 | 112.184 | 103.019 | 107.399 | 95.745 | 90.234 | 78.257 | 91.21 | 78.737 | 296.17 | 116.023 | 121.705 | 104.793 | 112.251 | 98.419 | 101.578 | 90.078 | 104.117 | 94.27 | 97.65 | 92.182 | 96.86 | 94.802 | 94.592 | 86.419 | 97.848 | 98.999 | 110.726 | 101.433 | 113.161 |
Totaal eigen vermogen
| 99.99 | 96.874 | 100.789 | 112.184 | 103.019 | 107.399 | 95.745 | 90.234 | 78.257 | 91.21 | 78.737 | 296.17 | 116.023 | 121.705 | 104.793 | 112.251 | 98.419 | 101.578 | 90.078 | 104.117 | 94.27 | 97.65 | 92.182 | 96.86 | 94.802 | 94.592 | 86.419 | 97.848 | 98.999 | 110.726 | 101.433 | 113.161 |
Totaal passiva en aandeelhoudersvermogen
| 189.759 | 177.513 | 187.103 | 190.597 | 194.74 | 186.738 | 193.321 | 187.631 | 190.537 | 189.829 | 184.966 | 420.222 | 163.684 | 167.311 | 147.993 | 160.392 | 149.21 | 149.187 | 142.495 | 164.647 | 146.085 | 146.859 | 157.191 | 152.761 | 153.03 | 149.887 | 152.413 | 158.688 | 153.364 | 157.178 | 170.991 | 161.472 |